Upload
donald-carroll
View
213
Download
0
Tags:
Embed Size (px)
Citation preview
OHM-ADVISORS.COMOHM-ADVISORS.COM
Buckeye Valley Local Schools Elementary Schools
Master Plan Update
Buckeye Valley Local Schools Elementary Schools
Master Plan Update
July 21, 2014July 21, 2014
ARCHITECTS. ENGINEERS. PLANNERS.ARCHITECTS. ENGINEERS. PLANNERS.
OHM-ADVISORS.COMOHM-ADVISORS.COM ARCHITECTS. ENGINEERS. PLANNERS.ARCHITECTS. ENGINEERS. PLANNERS.
SUMMARY SUMMARY RENOVATION RECOMMENDATIONS AND BUDGET
Building System/Component
BVEE 2014 BVEE 2008 BVNE 2014 BVNE 2008
BVWE 2014
BVWE 2008
A Heating System $ 1,575,423 $ 1,051,218 $ 1,312,733
$ 1,233,306
$ 1,599,307
$ 1,472,658
B Roofing $ 267,486 $ 442,865 $ 12,374
$ 13,680
$ 50,145 $ 78,540
CVentilation/Air Conditioning
$ 5,000 $ 5,000 $ - $ - $ 5,000 $ 5,000
D Electrical Systems $ 529,801 $ 588,845 $ 666,370
$ 690,843
$ 666,058
$ 676,000
E Plumbing and Fixtures $ 261,723 $ 261,489 $ 307,419
$ 322,176
$ 353,792
$ 329,438
F Windows $ 248,842 $ 79,940 $ 298,861
$ 57,100
$ 280,532
$ 112,030
G Structure:Foundation $ 21,600 $ - $ 33,700
$ - $ 46,000 $ -
HStructure: Walls and Chimneys
$ 188,750 $ 13,000 $ 294,025
$ 371,725
$ 127,750
$ 57,125
IStructure: Floors and Roofs
$ - $ - $ 40,000
$ - $ - $ -
J General Finishes $ 1,117,117 $ 755,182 $ 1,441,985
$ 736,377
$ 990,742
$ 752,960
K Interior Lighting $ 230,865 $ 250,615 $ 192,370
$ 199,435
$ 234,365
$ 238,140
L Security system $ 131,593 $ 75,185 $ 109,651
$ 59,831
$ 133,588
$ 114,830
MEmergency/Egress Lighting
$ 46,173 $ 50,123 $ 38,474
$ - $ 46,873 $ 39,030
N Fire Alarm $ 45,884 $ 50,997 $ 57,711
$ 59,831
$ 70,310 $ 71,442
O Handicapped Access $ 193,135 $ 120,400 $ 197,795
$ 116,987
$ 275,175
$ 258,403
P Site Condition $ 283,124 $ 277,727 $ 384,382
$ 376,448
$ 410,789
$ 389,175
Q Sewage System $ - $ - $ 125,000
$ 70,000
$ - $ -
R Water Supply $ - $ - $ - $ - $ - $ -
S Exterior Doors $ 23,100 $ 1,100 $ 25,100
$ 5,100
$ 30,000 $ 8,000
T Hazardous Material $ 31,400 $ 31,400 $ 16,100
$ 16,100
$ 20,100 $ 20,100
U Life Safety $ 230,062 $ 242,900 $ 215,041
$ 219,633
$ 192,337
$ 204,791
V Loose Furnishings $ 184,692 $ 97,430 $ 153,896
$ 150,912
$ 187,492
$ 91,864
W Technology $ 608,560 $ 436,486 $ 507,087
$ 402,935
$ 617,786
$ 490,554
X Misc. $ 1,636,376 $ 1,180,448 $ 1,715,442
$ 1,246,536
$ 1,666,297
$ 1,321,698
Subtotals: $ 7,860,706
$ 6,012,349 $ 8,145,516
$ 6,348,954
$ 8,004,438
$ 6,731,777
30.74% 28.30% 18.91%
Total all Buildings: $ 19,093,080
2008
$ 24,010,661
2014
Increase $ 4,917,581
25.76%
OHM-ADVISORS.COMOHM-ADVISORS.COM ARCHITECTS. ENGINEERS. PLANNERS.ARCHITECTS. ENGINEERS. PLANNERS.
Building Addition Program Buckeye Valley West Elementary School
Building Addition Program Buckeye Valley West Elementary School
Program Space Qty 1st Floor Area Totals
Classroom 2 900 1800Entrance Vestibule 1 100 100Sub-Total 1,900Circulation 20% 0Mechanical/Electrical 6% 0
1,900Construction Factor (wall thickness) 10% 190Totals 2,090 sf
$250.00 /sf
Budget $ 522,500.00
OHM-ADVISORS.COMOHM-ADVISORS.COM ARCHITECTS. ENGINEERS. PLANNERS.ARCHITECTS. ENGINEERS. PLANNERS.
Building Addition Program Buckeye Valley North Elementary School
Building Addition Program Buckeye Valley North Elementary School
Program Space Qty1st Floor Area
2nd Floor Area
Reception Area 1 200Secretarial Area 1 200Principals Office 1 150Aux.Office (OT/PT/Psych) 1 120Conference Room 1 250Mail/Work/Copy Room 1 200Administrative Storage 1 150Vault/Records Storage 1 115In-School Suspension 1 225Restroom 1 60Guidance Counselor’s Office 1 120Guidance Records/Storage 1 150Parent/Volunteer Room 1 200Health Clinic (including RR) 1 300Itinerant Office (OT/PT/Psych) 1 120Sub-Total 2,050 510Circulation 20% 410 102Mechanical/Electrical 6% 123 31
2,583 643Construction Factor (wall thickness) 10% 258 64Totals 2,841 707 3,548 sf
$250.00 / sfBudget $ 887,040.00
OHM-ADVISORS.COMOHM-ADVISORS.COM ARCHITECTS. ENGINEERS. PLANNERS.ARCHITECTS. ENGINEERS. PLANNERS.
Building Addition Program Buckeye Valley East Elementary School
Building Addition Program Buckeye Valley East Elementary School
Program Space Qty 1st Floor AreaReception Area 1 200Secretarial Area 1 200Principals Office 1 150Aux.Office (OT/PT/Psych) 1 120Conference Room 1 250Mail/Work/Copy Room 1 200Administrative Storage 1 150Vault/Records Storage 1 115In-School Suspension 1 225Restroom 1 60Guidance Counselor’s Office 1 120Guidance Records/Storage 1 150Parent/Volunteer Room 1 200Health Clinic (including RR) 1 300Itinerant Office (OT/PT/Psych) 1 120Sub-Total 2,560Circulation 20% 512Mechanical/Electrical 6% 154
3,226Construction Factor (wall thickness) 10% 323Totals 3,548 sf
$250.00 /sf
Budget $ 887,040.00
OHM-ADVISORS.COMOHM-ADVISORS.COM ARCHITECTS. ENGINEERS. PLANNERS.ARCHITECTS. ENGINEERS. PLANNERS.
Building Additions Budget SummaryBuilding Additions Budget Summary
Facility Amount
Buckeye Valley East Elementary
$887,040.00
Buckeye Valley North Elementary
$887,040.00
Buckeye Valley West Elementary
$522,500.00
Total $2,296,580.00
OHM-ADVISORS.COMOHM-ADVISORS.COM ARCHITECTS. ENGINEERS. PLANNERS.ARCHITECTS. ENGINEERS. PLANNERS.
Buckeye Valley Elementary Master Plan Budget Summary
Buckeye Valley Elementary Master Plan Budget Summary
Buckeye Valley East Elem. School
Renovations $ 7,860,706
Additions
$ 887,040 $ 8,747,746
Buckeye Valley North Elem. School
Renovations $ 8,145,516
Additions
$ 887,040 $ 9,032,556
Buckeye Valley West Elem. School
Renovations $ 8,004,438
Additions
$ 522,500 $ 8,526,938
Master Plan Total $ 26,307,241